LWRK.TO
LifeWorks Inc
Price:  
32.27 
CAD
Volume:  
318,013.00
Canada | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LWRK.TO Intrinsic Value

-92.85 %
Upside

What is the intrinsic value of LWRK.TO?

As of 2025-07-07, the Intrinsic Value of LifeWorks Inc (LWRK.TO) is 2.31 CAD. This LWRK.TO valuation is based on the model Peter Lynch Fair Value. With the current market price of 32.27 CAD, the upside of LifeWorks Inc is -92.85%.

Is LWRK.TO undervalued or overvalued?

Based on its market price of 32.27 CAD and our intrinsic valuation, LifeWorks Inc (LWRK.TO) is overvalued by 92.85%.

32.27 CAD
Stock Price
2.31 CAD
Intrinsic Value
Intrinsic Value Details

LWRK.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (213.87) - (27.83) (42.84) -232.8%
DCF (Growth 10y) (33.64) - (269.29) (52.69) -263.3%
DCF (EBITDA 5y) (4.39) - (2.48) (1,234.50) -123450.0%
DCF (EBITDA 10y) (6.45) - (3.94) (1,234.50) -123450.0%
Fair Value 2.31 - 2.31 2.31 -92.85%
P/E 13.90 - 21.69 18.01 -44.2%
EV/EBITDA 8.45 - 21.43 15.57 -51.8%
EPV 63.34 - 90.87 77.11 138.9%
DDM - Stable 7.98 - 120.92 64.45 99.7%
DDM - Multi (13.22) - (135.34) (22.80) -170.6%

LWRK.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,243.31
Beta 0.07
Outstanding shares (mil) 69.52
Enterprise Value (mil) 2,886.42
Market risk premium 5.10%
Cost of Equity 4.39%
Cost of Debt 5.00%
WACC 4.18%